XML 26 R11.htm IDEA: XBRL DOCUMENT v3.19.1
Loans, net and allowance for loan losses
12 Months Ended
Dec. 31, 2018
Loans, net and allowance for loan losses  
Loans, net and allowance for loan losses

4. Loans, net and allowance for loan losses:

The major classifications of loans outstanding, net of deferred loan origination fees and costs at December 31, 2018 and 2017 are summarized as follows. Net deferred loan costs included in loan balances were $744 and $575 in 2018 and 2017, respectively.

 

 

 

 

 

 

 

 

 

 

    

 

December 31, 2018

    

 

December 31, 2017

 

Commercial

 

$

494,134

 

$

476,199

 

Real estate:

 

 

 

 

 

 

 

Commercial

 

 

907,803

 

 

786,210

 

Residential

 

 

299,876

 

 

287,935

 

Consumer

 

 

121,453

 

 

142,721

 

Total

 

$

1,823,266

 

$

1,693,065

 

 

Loans outstanding to directors, executive officers, principal stockholders or to their affiliates totaled $14,701 and $15,169 at December 31, 2018 and 2017, respectively. Advances and repayments during 2018 totaled $1,657 and $1,947 respectively. There were no related party loans that were classified as nonaccrual, past due, or restructured at December 31, 2018 and 2017.

 

Deposits from related parties amounted to $16.2 million at December 31, 2018 and $10.0 million at December 31, 2017.

At December 31, 2018, the majority of the Company’s loans were at least partially secured by real estate in the eastern Pennsylvania and southern tier New York counties.  Therefore, a primary concentration of credit risk is directly related to the real estate market in these regions. Changes in the general economy, local economy or in the real estate market could affect the ultimate collectability of this portion of the loan portfolio. Management does not believe there are any other significant concentrations of credit risk that could affect the loan portfolio.

The changes in the allowance for loan losses account by major classification of loan for the year ended December 31, 2018, 2017, and 2016 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate  

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

Commercial  

 

Commercial  

 

Residential  

 

Consumer 

 

Unallocated 

 

Total  

 

Allowance for loan losses:

    

 

 

    

 

 

    

 

 

    

 

    

    

 

    

    

 

 

 

Beginning balance

 

$

5,513

 

$

8,944

 

$

3,111

 

$

1,392

 

$

 

 

$

18,960

 

Charge-offs

 

 

(154)

 

 

(1,250)

 

 

(405)

 

 

(545)

 

 

 

 

 

(2,354)

 

Recoveries

 

 

137

 

 

136

 

 

98

 

 

202

 

 

 

 

 

573

 

Provisions

 

 

20

 

 

2,906

 

 

1,088

 

 

186

 

 

 

 

 

4,200

 

Ending balance

 

$

5,516

 

$

10,736

 

$

3,892

 

$

1,235

 

$

 

 

$

21,379

 

Ending balance: individually evaluated for impairment

 

 

50

 

 

403

 

 

666

 

 

60

 

 

 

 

 

1,179

 

Ending balance: collectively evaluated for impairment

 

$

5,466

 

$

10,333

 

$

3,226

 

$

1,175

 

 

 

 

$

20,200

 

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

494,134

 

$

907,803

 

$

299,876

 

$

121,453

 

$

 

 

$

1,823,266

 

Ending balance: individually evaluated for impairment

 

 

2,237

 

 

3,121

 

 

4,071

 

 

212

 

 

 

 

 

9,641

 

Ending balance: collectively evaluated for impairment

 

$

491,897

 

$

904,682

 

$

295,805

 

$

121,241

 

$

 

 

$

1,813,625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate  

 

 

 

 

 

 

 

 

 

December 31, 2017

 

Commercial 

 

Commercial  

 

Residential  

 

Consumer  

 

Unallocated  

 

Total  

Allowance for loan losses:

    

 

 

    

 

 

    

 

 

    

 

    

    

 

    

    

 

 

Beginning balance

 

$

4,452

 

$

7,548

 

$

2,961

 

$

1,000

 

$

 

 

$

15,961

Charge-offs

 

 

(173)

 

 

(706)

 

 

(533)

 

 

(737)

 

 

 

 

 

(2,149)

Recoveries

 

 

20

 

 

124

 

 

44

 

 

160

 

 

 

 

 

348

Provisions

 

 

1,214

 

 

1,978

 

 

639

 

 

969

 

 

 

 

 

4,800

Ending balance

 

$

5,513

 

$

8,944

 

$

3,111

 

$

1,392

 

$

 

 

$

18,960

Ending balance: individually evaluated for impairment

 

 

159

 

 

263

 

 

336

 

 

 8

 

 

 

 

 

766

Ending balance: collectively evaluated for impairment

 

$

5,354

 

$

8,681

 

$

2,775

 

$

1,384

 

 

 

 

$

18,194

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

476,199

 

$

786,210

 

$

287,935

 

$

142,721

 

$

 

 

$

1,693,065

Ending balance: individually evaluated for impairment

 

 

2,463

 

 

4,289

 

 

3,793

 

 

177

 

 

 

 

 

10,722

Ending balance: collectively evaluated for impairment

 

$

473,736

 

$

781,921

 

$

284,142

 

$

142,544

 

$

 

 

$

1,682,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate  

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

Commercial  

 

Commercial  

 

Residential  

 

Consumer  

 

Unallocated  

 

Total  

 

Allowance for loan losses:

    

 

    

    

 

    

    

 

    

    

 

    

    

 

    

    

 

 

 

Beginning balance

 

$

4,113

 

$

4,751

 

$

3,174

 

$

937

 

$

 

 

$

12,975

 

Charge-offs

 

 

(776)

 

 

(858)

 

 

(339)

 

 

(495)

 

 

 

 

 

(2,468)

 

Recoveries

 

 

86

 

 

122

 

 

69

 

 

177

 

 

 

 

 

454

 

Provisions

 

 

1,029

 

 

3,533

 

 

57

 

 

381

 

 

 

 

 

5,000

 

Ending balance

 

$

4,452

 

$

7,548

 

$

2,961

 

$

1,000

 

$

 

 

$

15,961

 

Ending balance: individually evaluated for impairment

 

 

225

 

 

1,197

 

 

520

 

 

 

 

 

 

 

 

1,942

 

Ending balance: collectively evaluated for impairment

 

$

4,227

 

$

6,351

 

$

2,441

 

$

1,000

 

$

 

 

$

14,019

 

Loans receivable:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

408,814

 

$

700,144

 

$

289,781

 

$

134,226

 

$

 

 

$

1,532,965

 

Ending balance: individually evaluated for impairment

 

 

2,687

 

 

7,157

 

 

3,580

 

 

155

 

 

 

 

 

13,579

 

Ending balance: collectively evaluated for impairment

 

$

406,127

 

$

692,987

 

$

286,201

 

$

134,071

 

$

 

 

$

1,519,386

 

The following tables present the major classification of loans summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company’s internal risk rating system at December 31, 2018 and 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

 

December 31, 2018

    

Pass

    

Mention

    

Substandard

    

Doubtful

    

Total

 

Commercial

 

$

491,531

 

$

869

 

$

1,734

 

$

 

 

$

494,134

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

886,849

 

 

8,934

 

 

12,020

 

 

 

 

 

907,803

 

Residential

 

 

295,758

 

 

357

 

 

3,761

 

 

 

 

 

299,876

 

Consumer

 

 

121,229

 

 

 

 

 

224

 

 

 

 

 

121,453

 

Total

 

$

1,795,367

 

$

10,160

 

$

17,739

 

$

 

 

$

1,823,266

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

 

December 31, 2017

    

Pass

    

Mention

    

Substandard

    

Doubtful

    

Total

 

Commercial

 

$

472,185

 

$

1,958

 

$

2,056

 

$

 

 

$

476,199

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

764,320

 

 

13,015

 

 

8,875

 

 

 

 

 

786,210

 

Residential

 

 

282,484

 

 

18

 

 

5,433

 

 

 

 

 

287,935

 

Consumer

 

 

142,507

 

 

 

 

 

214

 

 

 

 

 

142,721

 

Total

 

$

1,661,496

 

$

14,991

 

$

16,578

 

$

 

 

$

1,693,065

 

 

Information concerning nonaccrual loans by major loan classification at December 31, 2018 and 2017 is summarized as follows:

 

 

 

 

 

 

 

 

 

 

    

 

2018

    

 

2017

 

Commercial

 

$

776

 

$

860

 

Real estate:

 

 

 

 

 

 

 

Commercial

 

 

2,663

 

 

3,821

 

Residential

 

 

2,580

 

 

2,994

 

Consumer

 

 

212

 

 

177

 

Total

 

$

6,231

 

$

7,852

 

The major classification of loans by past due status at December 31, 2018 and 2017 are summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

Greater

    

 

 

    

 

 

    

 

 

    

Loans > 90

 

 

 

30-59 Days

 

60-89 Days

 

than 90

 

Total Past

 

 

 

 

 

 

 

Days and

 

December 31, 2018

 

Past Due  

 

Past Due  

 

Days  

 

Due  

 

Current  

 

Total Loans  

 

Accruing  

 

Commercial

 

$

973

 

$

79

 

$

776

 

$

1,828

 

$

492,306

 

$

494,134

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,889

 

 

218

 

 

2,736

 

 

4,843

 

 

902,960

 

 

907,803

 

$

73

 

Residential

 

 

2,486

 

 

1,545

 

 

3,430

 

 

7,461

 

 

292,415

 

 

299,876

 

 

850

 

Consumer

 

 

756

 

 

292

 

 

212

 

 

1,260

 

 

120,193

 

 

121,453

 

 

 

 

Total

 

$

6,104

 

$

2,134

 

$

7,154

 

$

15,392

 

$

1,807,874

 

$

1,823,266

 

$

923

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

Greater

    

 

 

    

 

 

    

 

 

    

Loans > 90

 

 

 

30-59 Days

 

60-89 Days

 

than 90

 

Total Past

 

 

 

 

 

 

 

Days and

 

December 31, 2017

 

Past Due  

 

Past Due  

 

Days  

 

Due  

 

Current  

 

Total Loans  

 

Accruing  

 

Commercial

 

$

124

 

$

216

 

$

860

 

$

1,200

 

$

474,999

 

$

476,199

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,722

 

 

194

 

 

3,821

 

 

5,737

 

 

780,473

 

 

786,210

 

 

 

 

Residential

 

 

1,134

 

 

1,551

 

 

3,543

 

 

6,228

 

 

281,707

 

 

287,935

 

$

549

 

Consumer

 

 

1,101

 

 

364

 

 

363

 

 

1,828

 

 

140,893

 

 

142,721

 

 

186

 

Total

 

$

4,081

 

$

2,325

 

$

8,587

 

$

14,993

 

$

1,678,072

 

$

1,693,065

 

$

735

 

The following tables summarize information concerning impaired loans as of and for the years ended December 31, 2018, 2017 and 2016 by major loan classification:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended

 

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

 

December 31, 2018

    

Investment  

    

Balance  

    

Allowance  

    

Investment  

    

Recognized  

 

With no related allowance:

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial

 

$

1,562

 

$

1,900

 

 

 

 

$

1,318

 

$

67

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,969

 

 

2,299

 

 

 

 

 

2,822

 

 

28

 

Residential

 

 

1,970

 

 

2,658

 

 

 

 

 

2,193

 

 

22

 

Consumer

 

 

152

 

 

160

 

 

 

 

 

135

 

 

 

 

Total

 

 

5,653

 

 

7,017

 

 

 

 

 

6,468

 

 

117

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

675

 

 

675

 

 

50

 

 

1,006

 

 

30

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,152

 

 

1,323

 

 

403

 

 

1,676

 

 

18

 

Residential

 

 

2,101

 

 

2,328

 

 

666

 

 

1,585

 

 

22

 

Consumer

 

 

60

 

 

60

 

 

60

 

 

21

 

 

 

 

Total

 

 

3,988

 

 

4,386

 

 

1,179

 

 

4,288

 

 

70

 

Total impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

2,237

 

 

2,575

 

 

50

 

 

2,324

 

 

97

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

3,121

 

 

3,622

 

 

403

 

 

4,498

 

 

46

 

Residential

 

 

4,071

 

 

4,986

 

 

666

 

 

3,778

 

 

44

 

Consumer

 

 

212

 

 

220

 

 

60

 

 

156

 

 

 

 

Total

 

$

9,641

 

$

11,403

 

$

1,179

 

$

10,756

 

$

187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended  

 

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

 

December 31, 2017

    

Investment  

    

Balance  

    

Allowance  

    

Investment  

    

Recognized  

 

With no related allowance:

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial

 

$

1,279

 

$

1,439

 

 

 

 

$

1,668

 

$

43

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

2,888

 

 

3,190

 

 

 

 

 

2,985

 

 

24

 

Residential

 

 

2,196

 

 

2,672

 

 

 

 

 

2,227

 

 

21

 

Consumer

 

 

169

 

 

181

 

 

 

 

 

173

 

 

 

 

Total

 

 

6,532

 

 

7,482

 

 

 

 

 

7,053

 

 

88

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,184

 

 

1,218

 

 

159

 

 

991

 

 

50

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

1,401

 

 

1,496

 

 

263

 

 

2,202

 

 

18

 

Residential

 

 

1,597

 

 

1,759

 

 

336

 

 

1,335

 

 

23

 

Consumer

 

 

 8

 

 

 8

 

 

 8

 

 

20

 

 

 

 

Total

 

 

4,190

 

 

4,481

 

 

766

 

 

4,548

 

 

91

 

Total impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

2,463

 

 

2,657

 

 

159

 

 

2,659

 

 

93

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

4,289

 

 

4,686

 

 

263

 

 

5,187

 

 

42

 

Residential

 

 

3,793

 

 

4,431

 

 

336

 

 

3,562

 

 

44

 

Consumer

 

 

177

 

 

189

 

 

 8

 

 

193

 

 

 

 

Total

 

$

10,722

 

$

11,963

 

$

766

 

$

11,601

 

$

179

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended

 

 

 

 

 

 

Unpaid

 

 

 

 

Average

 

Interest

 

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

 

December 31, 2016

    

Investment  

    

Balance  

    

Allowance  

    

Investment  

    

Recognized  

 

With no related allowance:

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial

 

$

2,404

 

$

3,213

 

 

 

 

$

1,461

 

$

48

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

2,364

 

 

3,018

 

 

 

 

 

4,300

 

 

71

 

Residential

 

 

2,205

 

 

2,388

 

 

 

 

 

2,133

 

 

35

 

Consumer

 

 

155

 

 

155

 

 

 

 

 

147

 

 

 

 

Total

 

 

7,128

 

 

8,774

 

 

 

 

 

8,041

 

 

154

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

283

 

 

283

 

$

225

 

 

859

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

4,793

 

 

4,793

 

 

1,197

 

 

2,366

 

 

 2

 

Residential

 

 

1,375

 

 

1,376

 

 

520

 

 

1,185

 

 

 7

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

50

 

 

 

 

Total

 

 

6,451

 

 

6,452

 

 

1,942

 

 

4,460

 

 

 9

 

Total impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

2,687

 

 

3,496

 

 

225

 

 

2,320

 

 

48

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

7,157

 

 

7,811

 

 

1,197

 

 

6,666

 

 

73

 

Residential

 

 

3,580

 

 

3,764

 

 

520

 

 

3,318

 

 

42

 

Consumer

 

 

155

 

 

155

 

 

 

 

 

197

 

 

 

 

Total

 

$

13,579

 

$

15,226

 

$

1,942

 

$

12,501

 

$

163

 

There were no amounts of interest income recognized using the cash-basis method on impaired loans for the years ended December 31, 2018, 2017 and 2016.

Included in the commercial loan, commercial real estate and residential real estate categories are troubled debt restructurings that were classified as impaired. Trouble debt restructurings totaled $2,779 and $3,074 at December 31, 2018 and 2017 respectively.

There was one loan modified in 2018, six loans modified in 2017 and three loans modified in 2016 that resulted in troubled debt restructurings. The following tables summarize the loans whose terms have been modified resulting in troubled debt restructurings during the year ended December 31, 2018 and 2017 and 2016.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

Pre-Modification

    

Post-Modification

    

 

 

 

 

 

Number

 

Outstanding Recorded

 

Outstanding

 

Recorded

 

December 31, 2018

 

of Contracts 

 

Investment 

 

Recorded Investment 

 

Investment 

 

Commercial real estate

 

 1

 

$

340

 

$

340

 

$

340

 

Total

 

 1

 

$

340

 

$

340

 

$

340

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

Pre-Modification

    

Post-Modification

    

 

 

 

 

 

Number

 

Outstanding Recorded

 

Outstanding

 

Recorded

 

December 31, 2017

 

of Contracts 

 

Investment 

 

Recorded Investment 

 

Investment 

 

Commercial

 

 2

 

$

885

 

$

885

 

$

864

 

Commercial real estate

 

 3

 

 

721

 

 

721

 

 

700

 

Residential mortgage

 

 1

 

 

64

 

 

64

 

 

64

 

Total

 

 6

 

$

1,670

 

$

1,670

 

$

1,628

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

Pre-Modification

    

Post-Modification

    

 

 

 

 

 

Number

 

Outstanding Recorded

 

Outstanding

 

Recorded

 

December 31, 2016

 

of Contracts 

 

Investment 

 

Recorded Investment 

 

Investment 

 

Commercial

 

 1

 

$

1,500

 

$

1,150

 

$

1,150

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

Residential mortgage

 

 2

 

 

216

 

 

216

 

 

207

 

Total

 

 3

 

$

1,716

 

$

1,366

 

$

1,357

 

 

There were no payment defaults within 12 months of its modification on loans considered troubled debt restructurings for the years ended December 31, 2018 and December 31, 2017 and one payment default for the year ended December 31, 2016 totaling $43.

 

The amount of residential loans in the formal process of foreclosure totaled $1,823 at December 31, 2018 and $1,684 at December 31, 2017.